<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£23,760</td><td>£24,116</td><td>£24,719</td><td>£25,337</td><td>£26,097</td><td>£124,030</td></tr><tr><td>Total Expenses</td><td>£24,299</td><td>£24,346</td><td>£24,417</td><td>£24,489</td><td>£24,576</td><td>£122,126</td></tr><tr><td>Profit Before Tax</td><td>£-539</td><td>£-229</td><td>£303</td><td>£848</td><td>£1,521</td><td>£1,904</td></tr><tr><td>Profit After Tax      </td><td>£-539</td><td>£-229</td><td>£245</td><td>£687</td><td>£1,232</td><td>£1,396</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,799</td><td>£19,277</td><td>£25,652</td><td>£55,738</td></tr><tr><td>Net Return</td><td>£-533</td><td>£-224</td><td>£11,044</td><td>£19,963</td><td>£26,884</td><td>£57,135</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>6%</td><td>11%</td><td>15%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>